[VIS] QoQ Cumulative Quarter Result on 31-Jan-2008 [#1]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
25-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- -78.31%
YoY- 16.36%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 9,311 5,727 3,312 2,055 9,612 5,775 2,791 122.45%
PBT -1,491 -661 -460 64 252 -183 -477 113.04%
Tax -2 -1 0 0 43 -18 -12 -69.54%
NP -1,493 -662 -460 64 295 -201 -489 109.74%
-
NP to SH -1,493 -662 -460 64 295 -201 -489 109.74%
-
Tax Rate - - - 0.00% -17.06% - - -
Total Cost 10,804 6,389 3,772 1,991 9,317 5,976 3,280 120.58%
-
Net Worth 16,084 16,717 17,333 16,639 17,431 17,419 16,746 -2.64%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 16,084 16,717 17,333 16,639 17,431 17,419 16,746 -2.64%
NOSH 67,018 66,868 66,666 63,999 67,045 66,999 66,986 0.03%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -16.03% -11.56% -13.89% 3.11% 3.07% -3.48% -17.52% -
ROE -9.28% -3.96% -2.65% 0.38% 1.69% -1.15% -2.92% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 13.89 8.56 4.97 3.21 14.34 8.62 4.17 122.22%
EPS -2.23 -0.99 -0.69 0.10 0.44 -0.30 -0.73 109.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.26 0.26 0.26 0.26 0.25 -2.67%
Adjusted Per Share Value based on latest NOSH - 63,999
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 3.56 2.19 1.26 0.78 3.67 2.21 1.07 122.05%
EPS -0.57 -0.25 -0.18 0.02 0.11 -0.08 -0.19 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0638 0.0662 0.0635 0.0666 0.0665 0.064 -2.71%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.13 0.13 0.17 0.21 0.29 0.30 0.39 -
P/RPS 0.94 1.52 3.42 6.54 2.02 3.48 9.36 -78.24%
P/EPS -5.84 -13.13 -24.64 210.00 65.91 -100.00 -53.42 -76.98%
EY -17.14 -7.62 -4.06 0.48 1.52 -1.00 -1.87 335.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.65 0.81 1.12 1.15 1.56 -50.54%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/12/08 23/09/08 17/06/08 25/03/08 26/12/07 25/09/07 20/06/07 -
Price 0.13 0.13 0.19 0.15 0.28 0.29 0.27 -
P/RPS 0.94 1.52 3.82 4.67 1.95 3.36 6.48 -72.22%
P/EPS -5.84 -13.13 -27.54 150.00 63.64 -96.67 -36.99 -70.62%
EY -17.14 -7.62 -3.63 0.67 1.57 -1.03 -2.70 240.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.73 0.58 1.08 1.12 1.08 -36.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment